Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $69,534 initial cash invested.
-12.39%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$1,644
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $2,362 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,534
Downpayment
20%
$49,080
Closing costs
1%
$2,454
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,644
Total Expenses
$2,362
Mortgage P&I
77%
$1,261
Property Taxes
14%
$223
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411